End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
9.85 BGN | +0.51% | -1.50% | -14.35% |
May. 22 | M+S Hydraulic AD Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
May. 22 | M+S Hydraulic Plc Provides Sales Guidance for the Month and Year to Date Ending May 2024 | CI |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 301.7 | 236.6 | 246.5 | 360.8 | 352.9 | 453.5 |
Enterprise Value (EV) 1 | 286.8 | 222.8 | 227.9 | 340.9 | 328.4 | 430.3 |
P/E ratio | 20.1 x | 18.2 x | 16 x | 18.7 x | 10.1 x | 12.5 x |
Yield | - | - | 4.8% | 3.83% | 4.47% | 3.48% |
Capitalization / Revenue | 2.37 x | 2.12 x | 2.36 x | 2.35 x | 1.6 x | 1.89 x |
EV / Revenue | 2.26 x | 1.99 x | 2.18 x | 2.22 x | 1.49 x | 1.8 x |
EV / EBITDA | 11.4 x | 9.8 x | 8.69 x | 10.8 x | 6.6 x | 8.03 x |
EV / FCF | -185 x | 32.8 x | 20.7 x | 45.1 x | 37.6 x | 29.8 x |
FCF Yield | -0.54% | 3.05% | 4.84% | 2.22% | 2.66% | 3.35% |
Price to Book | 4.02 x | 3.1 x | 3.06 x | 4.1 x | 3.24 x | 3.52 x |
Nbr of stocks (in thousands) | 39,433 | 39,433 | 39,433 | 39,433 | 39,433 | 39,433 |
Reference price 2 | 7.650 | 6.000 | 6.250 | 9.150 | 8.950 | 11.50 |
Announcement Date | 4/25/19 | 4/23/20 | 4/26/21 | 4/21/22 | 4/27/23 | 4/24/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 127.1 | 111.7 | 104.6 | 153.2 | 221.1 | 239.4 |
EBITDA 1 | 25.05 | 22.74 | 26.22 | 31.42 | 49.76 | 53.59 |
EBIT 1 | 16.95 | 14.86 | 17.76 | 21.72 | 39.85 | 42.69 |
Operating Margin | 13.33% | 13.3% | 16.97% | 14.18% | 18.02% | 17.83% |
Earnings before Tax (EBT) 1 | 16.79 | 14.61 | 17.36 | 21.71 | 39.78 | 42.21 |
Net income 1 | 15.08 | 13.16 | 15.55 | 19.38 | 34.85 | 35.67 |
Net margin | 11.86% | 11.77% | 14.86% | 12.65% | 15.76% | 14.9% |
EPS 2 | 0.3800 | 0.3300 | 0.3900 | 0.4900 | 0.8900 | 0.9200 |
Free Cash Flow 1 | -1.549 | 6.794 | 11.02 | 7.566 | 8.745 | 14.43 |
FCF margin | -1.22% | 6.08% | 10.53% | 4.94% | 3.95% | 6.03% |
FCF Conversion (EBITDA) | - | 29.88% | 42.03% | 24.08% | 17.58% | 26.93% |
FCF Conversion (Net income) | - | 51.64% | 70.88% | 39.04% | 25.09% | 40.47% |
Dividend per Share | - | - | 0.3000 | 0.3500 | 0.4000 | 0.4000 |
Announcement Date | 4/25/19 | 4/23/20 | 4/26/21 | 4/21/22 | 4/27/23 | 4/24/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 14.9 | 13.8 | 18.6 | 19.9 | 24.5 | 23.2 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -1.55 | 6.79 | 11 | 7.57 | 8.74 | 14.4 |
ROE (net income / shareholders' equity) | 21% | 17.4% | 19.9% | 23.1% | 35.6% | 30.2% |
ROA (Net income/ Total Assets) | 12.2% | 10.3% | 11.8% | 12.8% | 19.6% | 17.4% |
Assets 1 | 124 | 127.5 | 131.6 | 151.2 | 177.6 | 204.5 |
Book Value Per Share 2 | 1.900 | 1.930 | 2.040 | 2.230 | 2.770 | 3.260 |
Cash Flow per Share 2 | 0.3400 | 0.3500 | 0.4800 | 0.5100 | 0.6200 | 0.5900 |
Capex 1 | 15.4 | 12.3 | 10.2 | 7.67 | 16.4 | 14.8 |
Capex / Sales | 12.09% | 10.99% | 9.71% | 5.01% | 7.41% | 6.2% |
Announcement Date | 4/25/19 | 4/23/20 | 4/26/21 | 4/21/22 | 4/27/23 | 4/24/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-14.35% | 214M | |
+11.73% | 86.92B | |
+9.72% | 65.91B | |
+18.15% | 36.73B | |
+17.40% | 32.18B | |
+8.87% | 26.26B | |
-2.20% | 25.59B | |
-1.66% | 25.44B | |
+14.87% | 24.32B | |
-2.53% | 21.32B |
- Stock Market
- Equities
- MSH Stock
- Financials M+S Hydraulic AD